$42,887
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $284/night at 66% occupancy ($68,461.33). Airbtics projects $206/night at 57% occupancy ($42,886).
Top 51% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
-$5,307
Profit
Revenue
$42,887
Operating Expenses
$19,255
Operating Income
$23,632
Mortgage & Taxes
$28,939
Profit (Cash Flow)
-$5,307
$107,170
Cash Investment
Down Payment
$85,800
Renos & Furnishing
$8,500
Closing Costs
$12,870
Total
$107,170
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.95%
Cap Rate
5.5%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$20,361
Deductible property tax
$4,247
Your total deduction
$99,006
Your adjusted annual income
$150,000 - $99,006 = $50,994
Taxes on $50,994 (30%)
$15,298
Your old tax bill
$45,000
Your new tax bill
$15,298
Estimated tax savings
$29,702
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com